Following is a summary of the activity in the allowance for loan losses.
For the year ended December 31, 2011, we incurred a noncash expense related to the provision for loan losses of $5.3 million, bringing the allowance for loan losses to $8.9 million, or 1.49% of gross loans, as of December 31, 2011. The $5.3 million provision for 2011 related primarily to both the level of charge-offs that occurred during this period and the increase in non-performing loans. During the twelve months ended December 31, 2011, we charged-off $4.9 million in loans and recorded $207,000 of recoveries on loans previously charged-off. The $4.7 million net charge-offs represented 0.81% of the average outstanding loan portfolio for the year ended December 31, 2011. While our net charge-offs were $253,000 less than in 2010, the 2011 level of charge-offs is higher than our historical levels. We expect the elevated level of charge-offs to continue into 2012.
In comparison, for the same periods in 2010 and 2009, we added $5.6 million and $4.3 million, respectively, to the provision for loan losses, resulting in an allowance of $8.4 million and $7.8 million at December 31, 2010 and 2009, respectively. The allowance for loan losses as a percentage of gross loans was 1.47% and 1.35% at December 31, 2010 and 2009, respectively. We reported net charge-offs of $5.0 million and $3.6 million for the years ended December 31, 2010 and 2009, respectively, including recoveries of $176,000 and $109,000 for the same periods in 2010 and 2009. The net charge-offs of $5.0 million and $3.6 million during 2010 and 2009, respectively, represented 0.86% and 0.63% of the average outstanding loan portfolios for the respective years.
At December 31, 2011, 2010 and 2009, the allowance for loan losses represented 87.0%, 89.9%, and 66.1% of the amount of non-performing loans. A significant portion, or 77.2%, of nonperforming loans at December 31, 2011 are secured by real estate. Our nonperforming loans have been written down to approximately 72% of their original nonperforming balance. We have evaluated the underlying collateral on these loans and believe that the collateral on these loans combined with our write-downs on these loans is sufficient to minimize future losses. As a result of this level of coverage on non-performing loans, we believe the provision of $5.3 million for the year ended December 31, 2011 to be adequate.
The following tables set forth information related to our noninterest income.
Noninterest income decreased $275,000 from $3.1 million for the year ended December 31, 2010 to $2.8 million for 2011. The decrease in total noninterest income during 2011 resulted primarily from the $1.2 million gain on sale of investment securities recorded during 2010, offset in part by the $450,000 other than temporary impairment recognized during the period. Excluding the securities gains and impairment in 2011 and 2010, noninterest income increased by $433,000, or 18.5%, during 2011 as a result of the following:
·
Loan fee income increased $166,000 or 23.3%, driven primarily from increased mortgage origination fee income.
·
Service fees on deposit accounts increased 9.4%, or $55,000, primarily related to increased income from service charges on our checking, money market, and savings accounts, and additional non-sufficient funds (“NSF”) fee income.
·
Other income increased by $201,000, or 40.9%, due primarily to rental income received from tenants at our Columbia, South Carolina headquarters building and additional fee income from ATM and debit card transactions which is volume driven.
Noninterest income increased $860,000 to $3.1 million for the year ended December 31, 2010 from $2.2 million for the year ended December 31, 2009. The increase during 2010 resulted primarily from the following:
·
Loan fee income increased $280,000 related primarily to additional mortgage origination income.
·
A gain on sale of investment securities for $1.2 million was recognized during the 2010 period, compared to a gain of $41,000 during 2009.
·
Other income which consists primarily of income from fees received on ATM and debit card transactions, wire transfers, and other client related services increased $115,000 due to increased volume of transactions and additional client accounts.
Partially offsetting these increases in noninterest income from 2009 to 2010, were decreases related to the following:
·
Service charges on deposit accounts decreased by $149,000, driven primarily by a $181,000 reduction in NSF fees, partially offset by increases in service charges and other deposit related fees.
·
Income derived from bank owned life insurance decreased by $51,000 due to reduced rates of return on the insurance policies due to the current market environment.
The Dodd-Frank Act calls for new limits on interchange transaction fees that banks receive from merchants via card networks like Visa, Inc. and MasterCard, Inc. when a customer uses a debit card. In June 2011, the Federal Reserve approved the final rule which caps an issuer's base fee at 21 cents per transaction and allows an additional 5 basis point charge per transaction to help cover fraud losses. Although the rule technically does not apply to institutions with less than $10 billion in assets, such as our bank, there is concern that the price controls may harm community banks, which could be pressured by the marketplace to lower their own interchange rates. Our ATM/Debit card fee income is included in other noninterest income and was $389,000, $322,000, and $243,000 for the years ended December 31, 2011, 2010, and 2009, respectively, the majority of which related to interchange fee income. We will continue to monitor the regulations as they are implemented.
Noninterest Expenses
The following tables set forth information related to our noninterest expenses.
| | | | | | |
| | |
| | Years ended December 31, | |
(dollars in thousands) | | 2011 | | 2010 | | 2009 | |
Compensation and benefits | | $ | 8,933 | | | | 8,245 | | | | 7,840 | |
Occupancy | | | 2,282 | | | | 2,135 | | | | 1,938 | |
Real estate owned activity | | | 940 | | | | 674 | | | | 342 | |
Data processing and related costs | | | 1,869 | | | | 1,624 | | | | 1,451 | |
Insurance | | | 1,437 | | | | 1,533 | | | | 1,433 | |
Marketing | | | 686 | | | | 690 | | | | 659 | |
Professional fees | | | 658 | | | | 659 | | | | 650 | |
Other | | | 1,062 | | | | 1,004 | | | | 1,080 | |
Total noninterest expenses | | $ | 17,867 | | | | 16,564 | | | | 15,393 | |
Noninterest expense was $17.9 million for the year ended December 31, 2011, a $1.3 million, or 7.9%, increase from noninterest expense of $16.6 million for 2010. Compensation and benefits, occupancy, and data processing costs comprised 73.2% of total noninterest expenses during 2011, compared to 72.5% in 2010.
47
Our efficiency ratio, which excludes gains on sale of investment securities and real estate owned activity, was 65.0% and 70.5% for the years ended December 31, 2011 and 2010, respectively. The efficiency ratio represents the percentage of one dollar of expense required to be incurred to earn a full dollar of revenue and is computed by dividing noninterest expense by the sum of net interest income and noninterest income. Based on this calculation, we spent $0.65 on average to earn each $1.00 of revenue during the year ended December 31, 2011.
The increase in total noninterest expense during 2011 resulted primarily from the following:
·
·
Compensation and benefits expense increased $688,000, or 8.3%, during 2011 relating primarily to increases in base and incentive compensation expenses and benefits expense. Base compensation expense increased $293,000 due primarily to the cost of nine additional employees in the areas of client services and deposit and loan operations, as well as annual salary increases, while the $126,000 increase in incentive compensation expense is due to certain targeted financial performance goals being met by management during the year. In addition, benefits expense represented 19.8% of total compensation and benefits during 2011 and increased $291,000 over the prior year. Benefit expense represented 17.9% of total compensation and benefits during 2010.
·
Occupancy expenses increased 6.9%, or $147,000, driven primarily by increased utilities and repairs and maintenance expenses.
·
Expenses related to real estate we own increased by $266,000, relating primarily to costs associated with the disposition of certain other real estate owned, and included a $150,000 gain on the sale of property held for investment.
·
Data processing and related costs increased 15.1%, or $245,000, primarily related to the costs of new services we offer, such as mobile banking and other electronic banking, as well as the increased number of clients and accounts we service.
Offsetting the increases in noninterest expenses was a $96,000, or 6.3%, decrease in insurance expense related to a reduction in the quarterly FDIC assessment resulting from a change in the assessment calculation. The assessment base changed to an asset based calculation effective for the second quarter of 2011. This new assessment base reduces our quarterly assessment by approximately $75,000 per quarter based on our current asset base.
Noninterest expense for the years ended December 31, 2010 and 2009 was $16.6 million and $15.4 million, respectively. The $1.2 million increase during 2010 related primarily to the following:
·
Compensation and benefits expense increased by $405,000 due primarily to an increase in base compensation, partially offset by a reduction in incentive compensation. The $596,000 increase in base compensation related primarily to the cost of the additional employees hired to staff our new regional headquarters in Columbia, South Carolina, as well as annual salary increases, while the decreased incentive compensation was driven by the fact that certain targeted financial performance goals were not achieved by management, resulting in less incentive compensation during 2010. Benefits expense represented 17.9% of total compensation and benefits during 2010 and 18.9% during 2009.
·
Occupancy expense increased $197,000 during 2010 due primarily to the expenses related to our new regional headquarters in Columbia, South Carolina which opened in the third quarter of 2009.
·
Data processing costs increased $173,000, as a significant portion of the costs incurred are directly related to our number of client loan and deposit accounts, as well as the related volume of transactions, and the various services we provide to our clients.
·
Insurance expense increased $100,000 to $1.5 million during 2010, related primarily to a general increase in the assessment rate used to calculate FDIC insurance premiums as well as an increased assessment from the OCC.
Income tax expense was $833,000, $193,000 and $345,000 for the years ended December 31, 2011, 2010 and 2009, respectively. The increase in income tax expense in 2011 was primarily a result of the increase in our net income. Our effective tax rate was 28.5% for the year ended December 31, 2011, and 17.8% and 19.6% for the years ended December 31, 2010 and 2009, respectively. The lower net income during these years, combined with additional tax-exempt income from bank owned life insurance and state and municipal investment securities, increased the impact that our tax-exempt income had in lowering our effective tax rate.
48
BALANCE SHEET REVIEW
At December 31, 2011, we had total assets of $767.8 million, consisting principally of $598.6 million in loans, $108.6 million in investments, $23.0 million in cash and cash equivalents, and $18.1 million in bank owned life insurance. Our liabilities at December 31, 2011 totaled $705.2 million, consisting principally of $562.9 million in deposits, $122.7 million in FHLB advances and related debt, and $13.4 million of junior subordinated debentures. At December 31, 2011, our shareholders’ equity was $62.5 million.
At December 31, 2010, we had total assets of $736.5 million, consisting principally of $572.4 million in loans, $72.9 million in investments, $53.9 million in cash and cash equivalents, and $14.5 million in bank owned life insurance. Our liabilities at December 31, 2010 totaled $677.3 million, consisting principally of $536.3 million in deposits, $122.7 million in FHLB advances and related debt, and $13.4 million of junior subordinated debentures. At December 31, 2010, our shareholders’ equity was $59.2 million.
Investment Securities
At December 31, 2011, the $108.6 million in our investment securities portfolio represented approximately 14.1% of our total assets. Our investment portfolio included municipal securities, and mortgage-backed securities with a fair value of $100.7 million and an amortized cost of $99.1 million for an unrealized gain of $1.6 million.
The amortized costs and the fair value of our investments are as follows.
| | | | | | | | | | | | |
| | | | | | |
| | | | | | December 31, | |
| | 2011 | | 2010 | | 2009 | |
| | | Amortized | | | | Fair | | | | Amortized | | | | Fair | | | | Amortized | | | | Fair | |
(dollars in thousands) | | | Cost | | | | Value | | | | Cost | | | | Value | | | | Cost | | | | Value | |
Available for Sale | | | | | | | | | | | | | | | | | | | | | | | | |
Government sponsored enterprises | | $ | — | | | | — | | | | — | | | | — | | | | 11,615 | | | | 11,540 | |
State and political subdivisions | | | 17,390 | | | | 18,248 | | | | 11,331 | | | | 11,166 | | | | 5,267 | | | | 5,309 | |
Mortgage-backed securities | | | 81,694 | | | | 82,412 | | | | 53,518 | | | | 52,617 | | | | 58,580 | | | | 59,346 | |
Total | | | 99,084 | | | | 100,660 | | | | 64,849 | | | | 63,783 | | | | 75,462 | | | | 76,195 | |
Held to Maturity | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage-backed securities | | $ | — | | | | — | | | | — | | | | — | | | | 9,225 | | | | 9,516 | |
Contractual maturities and yields on our investments are shown in the following table. Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties. At December 31, 2011, we had no securities with a maturity of less than one year.
| | | | | | | | | | | | | | | | |
|
| | December 31, 2011 | |
| | | One to Five Years | | | | Five to Ten Years | | | | Over Ten Year | | | | Total | |
(dollars in thousands) | | | Amount | | | | Yield | | | | Amount | | | | Yield | | | | Amount | | | | Yield | | | | Amount | | | | Yield | |
Available for Sale | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
State and political subdivisions | | $ | 527 | | | | 1.35 | % | | $ | 5,845 | | | | 2.81 | % | | $ | 11,876 | | | | 3.34 | % | | $ | 18,248 | | | | 3.11 | % |
Mortgage-backed securities | | | — | | | | — | | | | 11,318 | | | | 1.89 | % | | | 71,094 | | | | 2.29 | % | | | 82,412 | | | | 2.24 | % |
Total | | $ | 527 | | | | 1.35 | % | | $ | 17,163 | | | | 2.19 | % | | $ | 82,970 | | | | 2.44 | % | | $ | 100,660 | | | | 2.39 | % |
At December 31, 2011, the company had 10 individual investments that were in an unrealized loss position for less than 12 months. The unrealized losses were primarily attributable to changes in interest rates, rather than deterioration in credit quality. The company considers the length of time and extent to which the fair value of available-for-sale debt securities have been less than cost to conclude that such securities were not other-than-temporarily impaired. We also consider other factors such as the financial condition of the issuer including credit ratings and specific events affecting the operations of the issuer, volatility of the security, underlying assets that collateralize the debt security, and other industry and macroeconomic conditions. As the company has no intent to sell securities with unrealized losses and it is not more-likely-than-not that the company will be required to sell
49
these securities before recovery of amortized cost, we have concluded that the securities are not impaired on an other-than-temporary basis.
Other investments are comprised of the following and are recorded at cost which approximates fair value.
| | | | |
| | |
| | December 31, | |
(dollars in thousands) | | 2011 | | 2010 | |
Federal Reserve Bank stock | | $ | 1,485 | | | | 1,485 | |
Federal Home Loan Bank stock | | | 5,937 | | | | 6,333 | |
Certificates of deposit | | | 99 | | | | 849 | |
Investment in Trust Preferred subsidiaries | | | 403 | | | | 403 | |
| | $ | 7,924 | | | | 9,070 | |
Loans
Since loans typically provide higher interest yields than other types of interest-earning assets, a substantial percentage of our earning assets are invested in our loan portfolio. Average loans for the years ended December 31, 2011 and 2010 were $584.6 million and $579.4 million, respectively. Before allowance for loan losses, total loans outstanding at December 31, 2011 and 2010 were $598.6 million and $572.4 million, respectively.
The principal component of our loan portfolio is loans secured by real estate mortgages. Most of our real estate loans are secured by residential or commercial property. We do not generally originate traditional long term residential mortgages, but we do issue traditional second mortgage residential real estate loans and home equity lines of credit. We obtain a security interest in real estate whenever possible, in addition to any other available collateral. This collateral is taken to increase the likelihood of the ultimate repayment of the loan. Generally, we limit the loan-to-value ratio on loans we make to 85%. Due to the short time our portfolio has existed, the current mix may not be indicative of the ongoing portfolio mix. We attempt to maintain a relatively diversified loan portfolio to help reduce the risk inherent in concentration in certain types of collateral.
The following table summarizes the composition of our loan portfolio for each of the five years ended December 31, 2011. The $11.6 million and $6.5 million increases in owner-occupied real estate and construction loans, respectively, is related to our focus to continue to originate high quality owner-occupied and other real estate loans.
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | December 31, | |
| | 2011 | | 2010 | | 2009 | | 2008 | | 2007 | |
| | | | %of | | | | %of | | | | %of | | | | %of | | | | %of |
| | | Amount | | | | Total | | | | Amount | | | | Total | | | | Amount | | | | Total | | | | Amount | | | | Total | | | | Amount | | | | Total | |
Commercial | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Owner occupied RE | | $ | 149,426 | | | | 25.0 | % | | $ | 137,873 | | | | 24.1 | % | | $ | 132,569 | | | | 23.1 | % | | $ | 113,370 | | | | 20.0 | % | | $ | 114,168 | | | | 22.4 | % |
Non-owner occupied RE | | | 164,776 | | | | 27.5 | % | | | 163,971 | | | | 28.6 | % | | | 160,460 | | | | 27.9 | % | | | 151,274 | | | | 26.7 | % | | | 147,478 | | | | 29.0 | % |
Construction | | | 17,882 | | | | 3.0 | % | | | 11,344 | | | | 2.0 | % | | | 22,741 | | | | 4.0 | % | | | 52,981 | | | | 9.4 | % | | | 38,464 | | | | 7.6 | % |
Business | | | 111,939 | | | | 18.7 | % | | | 109,450 | | | | 19.1 | % | | | 110,539 | | | | 19.3 | % | | | 106,479 | | | | 18.8 | % | | | 86,863 | | | | 17.1 | % |
Total commercial loans | | | 444,023 | | | | 74.2 | % | | | 422,638 | | | | 73.8 | % | | | 426,309 | | | | 74.3 | % | | | 424,104 | | | | 74.9 | % | | | 386,973 | | | | 76.1 | % |
Consumer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate | | | 57,906 | | | | 9.7 | % | | | 54,161 | | | | 9.5 | % | | | 55,377 | | | | 9.6 | % | | | 60,336 | | | | 10.7 | % | | | 59,815 | | | | 11.7 | % |
Home equity | | | 82,664 | | | | 13.8 | % | | | 79,528 | | | | 13.9 | % | | | 74,348 | | | | 13.0 | % | | | 62,987 | | | | 11.1 | % | | | 46,806 | | | | 9.2 | % |
Construction | | | 5,570 | | | | 0.9 | % | | | 8,569 | | | | 1.5 | % | | | 7,940 | | | | 1.4 | % | | | 8,905 | | | | 1.5 | % | | | 7,153 | | | | 1.4 | % |
Other | | | 9,081 | | | | 1.5 | % | | | 8,079 | | | | 1.4 | % | | | 11,021 | | | | 1.9 | % | | | 11,194 | | | | 2.0 | % | | | 9,051 | | | | 1.8 | % |
Total consumer loans | | | 155,221 | | | | 25.9 | % | | | 150,337 | | | | 26.3 | % | | | 148,686 | | | | 25.9 | % | | | 143,422 | | | | 25.3 | % | | | 122,825 | | | | 24.1 | % |
Deferred origination fees, net | | | (610 | ) | | | (0.1 | )% | | | (583 | ) | | | (0.1 | )% | | | (725 | ) | | | (0.2 | )% | | | (919 | ) | | | (0.2 | )% | | | (949 | ) | | | (0.2 | )% |
Total gross loans, net of deferred fees | | | 598,634 | | | | 100.0 | % | | | 572,392 | | | | 100.0 | % | | | 574,270 | | | | 100.0 | % | | | 566,607 | | | | 100.0 | % | | | 508,849 | | | | 100.0 | % |
Less – allowance for loan losses | | | (8,925 | ) | | | | | | | (8,386 | ) | | | | | | | (7,760 | ) | | | | | | | (7,005 | ) | | | | | | | (5,751 | ) | | | | |
Total loans, net | | $ | 589,709 | | | | | | | $ | 564,006 | | | | | | | $ | 566,510 | | | | | | | $ | 559,602 | | | | | | | $ | 503,098 | | | | | |
50
Maturities and Sensitivity of Loans to Changes in Interest Rates
The information in the following table is based on the contractual maturities of individual loans, including loans which may be subject to renewal at their contractual maturity. Renewal of such loans is subject to review and credit approval, as well as modification of terms upon maturity. Actual repayments of loans may differ from the maturities reflected below because borrowers have the right to prepay obligations with or without prepayment penalties.
The following table summarizes the loan maturity distribution by type and related interest rate characteristics.
| | | | | | | | |
| | |
| | December 31, 2011 | |
(dollars in thousands) | | One year or less | | After one but within five years | | After five years | | Total | |
Commercial | | | | | | | | | | | | | | | | |
Owner occupied RE | | $ | 28,095 | | | | 85,114 | | | | 36,217 | | | | 149,426 | |
Non-owner occupied RE | | | 49,123 | | | | 105,276 | | | | 10,377 | | | | 164,776 | |
Construction | | | 6,295 | | | | 4,007 | | | | 7,580 | | | | 17,882 | |
Business | | | 60,248 | | | | 47,594 | | | | 4,097 | | | | 111,939 | |
Total commercial loans | | | 143,761 | | | | 241,991 | | | | 58,271 | | | | 444,023 | |
Consumer | | | | | | | | | | | | | | | | |
Real estate | | | 16,198 | | | | 20,022 | | | | 21,686 | | | | 57,906 | |
Home equity | | | 15,221 | | | | 21,369 | | | | 46,074 | | | | 82,664 | |
Construction | | | 5,470 | | | | — | | | | 100 | | | | 5,570 | |
Other | | | 4,910 | | | | 3,482 | | | | 689 | | | | 9,081 | |
Total consumer loans | | | 41,799 | | | | 44,873 | | | | 68,549 | | | | 155,221 | |
Deferred origination fees, net | | | (189 | ) | | | (292 | ) | | | (129 | ) | | | (610 | ) |
Total gross loan, net of deferred fees | | $ | 185,371 | | | | 286,572 | | | | 126,691 | | | | 598,634 | |
Loans maturing – after one year with | | | | | | | | | | | | | | | | |
Fixed interest rates | | | | | | | | | | | | | | $ | 240,767 | |
Floating interest rates | | | | | | | | | | | | | | | 172,496 | |
Allowance for Loan Losses
At December 31, 2011 and December 31, 2010, the allowance for loan losses was $8.9 million and $8.4 million, respectively, or 1.49% and 1.47% of outstanding loans, respectively. The increase in the allowance for loan losses is a result, in large part, of the general conditions of the current economic climate, including, among other things, a rise in unemployment, which affects borrowers' ability to repay, and the decrease in values in the real estate market, which affects the value of collateral securing certain loans with the bank. While our net charged-off loans decreased by $253,000 during the year ended December 31, 2011 as compared to the year ended December 31, 2010, our total nonaccrual loans increased by $938,000 and our accruing TDRs increased by $7.4 million during 2011. See Note 3 to the Consolidated Financial Statements for more information on our allowance for loan losses.
51
The following table summarizes the activity related to our allowance for loan losses for the five years ended December 31, 2011.
| | | | | | | | | | |
| | |
| | Year ended December 31, | |
(dollars in thousands) | | 2011 | | 2010 | | 2009 | | 2008 | | 2007 | |
Balance, beginning of period | | $ | 8,386 | | | | 7,760 | | | | 7,005 | | | | 5,751 | | | | 4,949 | |
Provision for loan losses | | | 5,270 | | | | 5,610 | | | | 4,310 | | | | 3,161 | | | | 2,050 | |
Loan charge-offs: | | | | | | | | | | | | | | | | | | | | |
Commercial | | | | | | | | | | | | | | | | | | | | |
Owner occupied RE | | | (72 | ) | | | (143 | ) | | | — | | | | (20 | ) | | | (10 | ) |
Non-owner occupied RE | | | (1,052 | ) | | | (1,343 | ) | | | (482 | ) | | | (89 | ) | | | (25 | ) |
Construction | | | (67 | ) | | | — | | | | (1,096 | ) | | | (1,150 | ) | | | (1,075 | ) |
Business | | | (3,243 | ) | | | (2,982 | ) | | | (1,741 | ) | | | (647 | ) | | | (74 | ) |
Total commercial | | | (4,434 | ) | | | (4,468 | ) | | | (3,319 | ) | | | (1,906 | ) | | | (1,184 | ) |
Consumer | | | | | | | | | | | | | | | | | | | | |
Real estate | | | (129 | ) | | | (235 | ) | | | (117 | ) | | | — | | | | (10 | ) |
Home equity | | | (175 | ) | | | (286 | ) | | | (94 | ) | | | — | | | | (45 | ) |
Construction | | | — | | | | — | | | | — | | | | — | | | | — | |
Other | | | (200 | ) | | | (171 | ) | | | (134 | ) | | | (29 | ) | | | (57 | ) |
Total consumer | | | (504 | ) | | | (692 | ) | | | (345 | ) | | | (29 | ) | | | (112 | ) |
Total loan charge-offs | | | (4,938 | ) | | | (5,160 | ) | | | (3,664 | ) | | | (1,935 | ) | | | (1,296 | ) |
Loan recoveries: | | | | | | | | | | | | | | | | | | | | |
Commercial | | | | | | | | | | | | | | | | | | | | |
Owner occupied RE | | | 14 | | | | 1 | | | | — | | | | 10 | | | | — | |
Non-owner occupied RE | | | 42 | | | | — | | | | 14 | | | | — | | | | 32 | |
Construction | | | — | | | | — | | | | — | | | | — | | | | — | |
Business | | | 149 | | | | 167 | | | | 92 | | | | 17 | | | | 1 | |
Total commercial | | | 205 | | | | 168 | | | | 106 | | | | 27 | | | | 33 | |
Consumer | | | | | | | | | | | | | | | | | | | | |
Real estate | | | — | | | | 4 | | | | — | | | | 1 | | | | — | |
Home equity | | | 2 | | | | 3 | | | | — | | | | — | | | | — | |
Construction | | | — | | | | — | | | | — | | | | — | | | | — | |
Other | | | — | | | | 1 | | | | 3 | | | | — | | | | 15 | |
Total consumer | | | 2 | | | | 8 | | | | 3 | | | | 1 | | | | 15 | |
Total recoveries | | | 207 | | | | 176 | | | | 109 | | | | 28 | | | | 48 | |
Net loan charge-offs | | | (4,731 | ) | | | (4,984 | ) | | | (3,555 | ) | | | (1,907 | ) | | | (1,248 | ) |
Balance, end of period | | $ | 8,925 | | | | 8,386 | | | | 7,760 | | | | 7,005 | | | | 5,751 | |
Allowance for loan losses to gross loans | | | 1.49 | % | | | 1.47 | % | | | 1.35 | % | | | 1.24 | % | | | 1.13 | % |
Net charge-offs to average loans | | | 0.81 | % | | | 0.86 | % | | | 0.63 | % | | | 0.35 | % | | | 0.27 | % |
Nonperforming Assets
The following table shows the nonperforming assets and the related percentage of nonperforming assets to total assets and gross loans for the five years ended December 31, 2011. Generally, a loan is placed on nonaccrual status when it becomes 90 days past due as to principal or interest, or when we believe, after considering economic and business conditions and collection efforts, that the borrower’s financial condition is such that collection of the loan is doubtful. A payment of interest on a loan that is classified as nonaccrual is recognized as a reduction in principal when received.
52
| | | | | | | | | | |
| | | | | | | | |
| | December 31, | |
(dollars in thousands) | | 2011 | | 2010 | | 2009 | | 2008 | | 2007 | |
Commercial | | | | | | | | | | | | | | | | | | | | |
Owner occupied RE | | $ | 1,061 | | | | 1,183 | | | | 736 | | | | 62 | | | | 1,951 | |
Non-owner occupied RE | | | 1,745 | | | | 3,311 | | | | 2,560 | | | | 2,580 | | | | 59 | |
Construction | | | 1,314 | | | | 1,377 | | | | 1,483 | | | | 3,485 | | | | 2,169 | |
Business | | | 503 | | | | 1,781 | | | | 3,351 | | | | 868 | | | | 75 | |
Consumer | | | | | | | | | | | | | | | | | | | | |
Real estate | | | 476 | | | | 928 | | | | 2,551 | | | | 565 | | | | 14 | |
Home equity | | | 386 | | | | 251 | | | | 503 | | | | 126 | | | | 123 | |
Construction | | | — | | | | — | | | | | | | | | | | | — | |
Other | | | — | | | | 7 | | | | 75 | | | | 13 | | | | 45 | |
Nonaccruing troubled debt restructurings | | | 4,779 | | | | 488 | | | | 482 | | | | — | | | | — | |
Total nonaccrual loans, including nonaccruing TDRs | | | 10,264 | | | | 9,326 | | | | 11,741 | | | | 7,699 | | | | 4,436 | |
Other real estate owned | | | 3,686 | | | | 5,629 | | | | 3,704 | | | | 2,116 | | | | 268 | |
Total nonperforming assets | | $ | 13,950 | | | | 14,955 | | | | 15,445 | | | | 9,815 | | | | 4,704 | |
Nonperforming assets as a percentage of: | | | | | | | | | | | | | | | | | | | | |
Total assets | | | 1.82 | % | | | 2.03 | % | | | 2.15 | % | | | 1.42 | % | | | 0.75 | % |
Gross loans | | | 2.33 | % | | | 2.61 | % | | | 2.69 | % | | | 1.73 | % | | | 0.92 | % |
Total loans over 90 days past due | | $ | 8,865 | | | | 6,439 | | | | 4,686 | | | | 7,008 | | | | 4,582 | |
Loans over 90 days past due and still accruing | | | — | | | | — | | | | — | | | | — | | | | — | |
Accruing troubled debt restructurings | | | 7,429 | | | | — | | | | — | | | | — | | | | — | |
|
(1) Loans over 90 days are included in nonaccrual loans |
At December 31, 2011, nonperforming assets were $14.0 million, or 1.82% of total assets and 2.33% of gross loans. Comparatively, nonperforming assets were $15.0 million, or 2.03% of total assets and 2.61% of gross loans at December 31, 2010. Nonaccrual loans increased $938,000 million to $10.3 million at December 31,2011 from $9.3 million at December 31, 2010 due to the continued strain on our borrowers caused by the general economic conditions. During 2011, we added $6.0 million or 30 new loans to nonaccrual while removing or charging off $4.2 million or 15 nonaccrual loans from 2010 and transferring three properties totaling $517,000 to real estate acquired in settlement of loans. The amount of foregone interest income on the nonaccrual loans for the years ended December 31, 2011 and 2010 was approximately $419,000 and $376,000, respectively.
Other nonperforming assets include other real estate owned. These assets decreased $1.9 million to $3.7 million at December 31, 2011 from $5.6 million at December 31, 2010. During 2011, we sold five properties for approximately $1.8 million and recognized a $318,000 loss on the sales. In addition we added five properties during 2011, for $907,000, and recorded write-downs on five properties of $782,000. The balance at December 31, 2011 includes seven commercial properties for $3.1 million and four residential real estate properties totaling $547,000. We believe that these properties are appropriately valued at the lower of cost or market as of December 31, 2011.In conjunction with the changes in the current economic environment and as required by our Formal Agreement with the OCC, we have revised and updated our credit risk policy which addresses treatment of other real estate owned.
As a general practice, most of our loans are originated with relatively short maturities of five years or less. As a result, when a loan reaches its maturity we frequently renew the loan and thus extend its maturity using the same credit standards as those used when the loan was first originated. Due to these loan practices, we may, at times, renew loans which are classified as nonperforming after evaluating the loan’s collateral value and financial strength of its guarantors. Nonperforming loans are renewed at terms generally consistent with the ultimate source of repayment and rarely at reduced rates. In these cases the bank will seek additional credit enhancements, such as additional collateral or additional guarantees to further protect the loan. When a loan is no longer performing in accordance with its stated terms, the bank will typically seek performance under the guarantee.
53
In addition, approximately 80% of our loans are collateralized by real estate and over 86% of our impaired loans are secured by real estate. The bank utilizes third party appraisers to determine the fair value of collateral dependent loans. Our current loan and appraisal policies require the bank to obtain updated appraisals on an annual basis, either through a new external appraisal or an internal appraisal evaluation. Impaired loans are individually reviewed on a quarterly basis to determine the level of impairment. As of December 31, 2011, we do not have any impaired loans carried at a value in excess of the appraised value. We typically charge-off a portion or create a specific reserve for impaired loans when we do not expect repayment to occur as agreed upon under the original terms of the loan agreement.
At December 31, 2011, impaired loans totaled approximately $17.7 million for which $13.2 million of these loans have a reserve of approximately $3.9 million allocated in the allowance. During 2011, the average recorded investment in impaired loans was approximately $13.0 million. At December 31, 2010, impaired loans totaled approximately $9.3 million for which $5.5 million of these loans had a reserve of approximately $1.9 million allocated in the allowance. During 2010, the average recorded investment in impaired loans was approximately $10.1 million.
The company considers a loan to be a TDR when the debtor experiences financial difficulties and the company provides concessions such that we will not collect all principal and interest in accordance with the original terms of the loan agreement. Concessions can relate to the contractual interest rate, maturity date, or payment structure of the note. As part of our workout plan for individual loan relationships, we may restructure loan terms to assist borrowers facing challenges in the current economic environment. As of December 31, 2011, we determined that we had loans totaling $12.2 million, which we considered TDRs. As of December 31, 2010, we had loans totaling $488,000, which we considered TDRs. See Notes 1 and 4 to the Consolidated Financial Statements for additional information on TDRs.
Deposits and Other Interest-Bearing Liabilities
Our primary source of funds for loans and investments is our deposits, advances from the FHLB, and structured repurchase agreements. In the past, we have chosen to obtain a portion of our certificates of deposits from areas outside of our market in order to obtain longer term deposits than are readily available in our local market. In accordance with our Formal Agreement, we have adopted guidelines regarding our use of brokered CDs that limit our brokered CDs to 25% of total deposits and dictate that our current interest rate risk profile determines the terms. In addition, we do not obtain time deposits of $100,000 or more through the Internet. These guidelines allow us to take advantage of the attractive terms that wholesale funding can offer while mitigating the related inherent risk.
Our retail deposits represented $517.1 million, or 91.9% of total deposits at December 31, 2011, while our out-of-market, or brokered, deposits represented $45.8 million, or 8.1% of our total deposits. At December 31, 2010, retail deposits represented $449.9 million, or 83.9%, of our total deposits and brokered CDs were $86.4 million, representing 16.1% of our total deposits. As our wholesale deposits have matured during the past three years, we have successfully replaced them with local deposits. While wholesale deposits decreased $102.0 million during the past two years, our retail deposits have increased $170.9 million. We anticipate being able to either renew or replace these out-of-market deposits when they mature, although we may not be able to replace them with deposits with the same terms or rates. Our loan-to-deposit ratio was 106%, 107%, and 116% atDecember 31, 2011, 2010, and 2009, respectively.
54
The following table shows the average balance amounts and the average rates paid on deposits held by us.
| | | | | | | | | | | | | |
| | | | | | |
| | December 31, | |
| | 2011 | | 2010 | | 2009 | |
(dollars in thousands) | | Amount | | Rate | | Amount | | Rate | | Amount | | Rate | |
Noninterest bearing demand deposits | | $ | 58,573 | | | | — | % | | $ | 45,957 | | | | — | % | | $ | 36,509 | | | | — | % | |
Interest bearing demand deposits | | | 140,139 | | | | 1.03 | % | | | 96,901 | | | | 1.27 | % | | | 43,465 | | | | 0.69 | % | |
Money market accounts | | | 107,960 | | | | 0.77 | % | | | 94,398 | | | | 1.00 | % | | | 84,342 | | | | 1.13 | % | |
Savings accounts | | | 3,853 | | | | 0.18 | % | | | 2,785 | | | | 0.21 | % | | | 2,164 | | | | 0.16 | % | |
Time deposits less than $100,000 | | | 75,912 | | | | 1.57 | % | | | 78,837 | | | | 2.16 | % | | | 50,635 | | | | 2.88 | % | |
Time deposits greater than $100,000 | | | 167,706 | | | | 2.10 | % | | | 212,292 | | | | 2.61 | % | | | 267,620 | | | | 2.73 | % | |
Total deposits | | $ | 554,143 | | | | 1.27 | % | | $ | 531,170 | | | | 1.78 | % | | $ | 484,735 | | | | 2.07 | % | |
The $70.5 million increase in average transaction accounts and the $44.6 million decrease in average time deposits of $100,000 or more for the year ended December 31, 2011 compared to the 2010 period is a result of our intense focus to replace our out-of-market deposits with local deposits and the nationwide trend of increasing deposits due to economic uncertainty.
Core deposits, which exclude out-of-market deposits and time deposits of $100,000 or more, provide a relatively stable funding source for our loan portfolio and other earning assets. Our core deposits were $413.1 million, $356.6 million, and $246.8 million atDecember 31, 2011, 2010 and 2009, respectively.
All of our time deposits are certificates of deposits. The maturity distribution of our time deposits of $100,000 or more is as follows:
| | | | |
| | | | |
| | December 31, | |
(dollars in thousands) | | 2011 | | 2010 | |
Three months or less | | $ | 46,307 | | | | 36,196 | |
Over three through six months | | | 47,972 | | | | 37,715 | |
Over six through twelve months | | | 24,024 | | | | 33,176 | |
Over twelve months | | | 31,519 | | | | 72,336 | |
Total | | $ | 149,822 | | | | 179,423 | |
The Dodd-Frank Act also permanently raises the current standard maximum deposit insurance amount to $250,000. The standard maximum insurance amount of $100,000 had been temporarily raised to $250,000 until December 31, 2013. The FDIC insurance coverage limit applies per depositor, per insured depository institution for each account ownership category.
Capital Resources
Total shareholders’ equity was $62.5 million at December 31, 2011 and $59.2 million at December 31, 2010. The $3.3 million increase during 2011 is primarily related to net income of $2.1 million during the year.
On February 27, 2009, as part of the CPP, the company entered into the CPP Purchase Agreement with the Treasury, pursuant to which we sold 17,299 shares of our Series T Preferred Stock and the CPP Warrant to purchase 399,970.34 shares of our common stock (adjusted for the stock dividends in 2011 and 2012) for an aggregate purchase price of $17.3 million in cash. The Series T Preferred Stock is entitled to cumulative dividends at a rate of 5% per annum for the first five years, and 9% per annum thereafter. The CPP Warrant has a 10-year term and is immediately exercisable upon its issuance, with an exercise price, subject to anti-dilution adjustments equal to $6.487 per share of the common stock (adjusted for the stock dividends in 2011 and 2012).
On June 8, 2010, the bank entered into the Formal Agreement with the OCC. The Formal Agreement seeks to enhance the bank’s existing practices and procedures in the areas of credit risk management, credit underwriting, liquidity, and funds management. In addition, the OCC has established Individual Minimum Capital Ratio levels of
55
Tier 1 and total capital for the bank that are higher than the minimum and well capitalized ratios applicable to all banks. Specifically, we must maintain total risk-based capital of at least 12%, Tier 1 capital of at least 10%, and a leverage ratio of at least 9%. The Board of Directors and management of the bank have aggressively worked to improve these practices and procedures and believe the bank is currently in compliance with substantially all of the requirements of the Formal Agreement.
The following table shows the return on average assets (net income divided by average total assets), return on average equity (net income divided by average equity), and equity to assets ratio (average equity divided by average total assets) for the three years ended December 31, 2011. Since our inception, we have not paid cash dividends.
| | | | | | |
| | | | | | |
| | December 31, | |
(dollars in thousands) | | 2011 | | 2010 | | 2009 | |
Return on average assets | | | 0.28 | % | | | 0.12 | % | | | 0.20 | % |
Return on average equity | | | 3.40 | % | | | 1.47 | % | | | 2.51 | % |
Return on average common equity | | | 2.10 | % | | | (0.53 | %) | | | 1.20 | % |
Average equity to average assets ratio | | | 8.12 | % | | | 8.16 | % | | | 7.85 | % |
Common equity to assets ratio | | | 5.98 | % | | | 5.82 | % | | | 6.09 | % |
Our return on average assets was 0.28% for the year ended December 31, 2011 and 0.12% and 0.20% for the years ended December 31, 2010 and 2009, respectively. In addition, our return on average equity increased to 3.40% for the year ended December 31, 2011 from 1.47% for the year ended December 31, 2010 and from 2.51% for the same period in 2009. The average equity to average assets ratio increased from 7.85% at December 31, 2009 to 8.16% and 8.12% at December 31, 2010 and 2011, respectively, related primarily to the $17.3 million received in conjunction with the issuance of preferred stock in 2009. In addition, our return on average common equity was 2.10% and our common equity to assets ratio was 5.98% for the year ended December 31, 2011.
Under the capital adequacy guidelines, regulatory capital is classified into two tiers. These guidelines require an institution to maintain a certain level of Tier 1 and Tier 2 capital to risk-weighted assets. Tier 1 capital consists of common shareholders’ equity, excluding the unrealized gain or loss on securities available for sale, minus certain intangible assets. In determining the amount of risk-weighted assets, all assets, including certain off-balance sheet assets, are multiplied by a risk-weight factor of 0% to 100% based on the risks believed to be inherent in the type of asset. Tier 2 capital consists of Tier 1 capital plus the general reserve for loan losses, subject to certain limitations. We are also required to maintain capital at a minimum level based on total average assets, which is known as the Tier 1 leverage ratio.
At both the holding company and bank level, we are subject to various regulatory capital requirements administered by the federal banking agencies. To be considered “well-capitalized,” we must maintain total risk-based capital of at least 10%, Tier 1 capital of at least 6%, and a leverage ratio of at least 5%. To be considered “adequately capitalized” under these capital guidelines, we must maintain a minimum total risk-based capital of 8%, with at least 4% being Tier 1 capital. In addition, we must maintain a minimum Tier 1 leverage ratio of at least 4%.
In addition, we have agreed with the OCC that the bank will maintain total risk-based capital of at least 12%, Tier 1 capital of at least 10%, and a leverage ratio of at least 9%. As of December 31, 2011, our capital ratios exceed these ratios and we remain “well capitalized.” However, if we fail to maintain these required capital levels, then the OCC may deem noncompliance to be an unsafe and unsound banking practice which may make the bank subject to a capital directive, a consent order, or such other administrative actions or sanctions as the OCC considers necessary. It is uncertain what actions, if any, the OCC would take with respect to noncompliance with these ratios, what action steps the OCC might require the bank to take to remedy this situation, and whether such actions would be successful.
56
In December 2010, the Basel Committee released its final framework for strengthening international capital and liquidity regulation, now officially identified by the Basel Committee as “Basel III”. Basel III, if implemented by the U.S. banking agencies and fully phased-in, would require certain bank holding companies and their bank subsidiaries to maintain substantially more capital, with a greater emphasis on common equity. Although Basel III is intended to be implemented by participating countries for large, internationally active banks, its provisions are likely to be considered by U.S. banking regulators in developing new regulations applicable to other banks in the United States, including those developed pursuant to directives in the Dodd-Frank Act. The U.S. banking agencies have indicated informally that they expect final adoption of implementing regulations in 2012. Notwithstanding its release of the Basel III framework as a final framework, the Basel Committee is considering further amendments to Basel III, including the imposition of additional capital surcharges on globally systemically important financial institutions. In addition to Basel III, the Dodd-Frank Act requires or permits the Federal banking agencies to adopt regulations affecting banking institutions' capital requirements in a number of respects, including potentially more stringent capital requirements for systemically important financial institutions. Requirements to maintain higher levels of capital or to maintain higher levels of liquid assets could adversely impact our net income and return on equity.
The following table summarizes the capital amounts and ratios of the bank and the regulatory minimum requirements.
| | | | | | | | |
| | | | |
| | | | |
| Actual | OCC Required Capital Ratio Minimum | For capital adequacy purposes Minimum | To be well capitalized under prompt corrective action provisions Minimum |
(dollars in thousands) | Amount | Ratio | Amount | Ratio | Amount | Ratio | Amount | Ratio |
As of December 31, 2011 | | | | | | | | |
Total Capital (to risk weighted assets) | $80,885 | 13.1% | $74,095 | 12.0% | $49,397 | 8.0% | $61,746 | 10.0% |
Tier 1 Capital (to risk weighted assets) | 73,152 | 11.9% | 61,746 | 10.0% | 24,698 | 4.0% | 37,047 | 6.0% |
Tier 1 Capital (to average assets) | 73,152 | 9.5% | 69,571 | 9.0% | 30,920 | 4.0% | 38,651 | 5.0% |
| | | | | | | | |
As of December 31, 2010 | | | | | | | | |
Total Capital (to risk weighted assets) | 78,659 | 13.2% | 71,487 | 12.0% | 47,658 | 8.0% | 59,572 | 10.0% |
Tier 1 Capital (to risk weighted assets) | 71,201 | 12.0% | 59,572 | 10.0% | 23,829 | 4.0% | 35,743 | 6.0% |
Tier 1 Capital (to average assets) | 71,201 | 9.6% | 66,895 | 9.0% | 29,731 | 4.0% | 37,164 | 5.0% |
| | | | | | | | |
As of December 31, 2009 | | | | | | | | |
Total Capital (to risk weighted assets) | 77,393 | 12.8% | N/A | N/A | 48,215 | 8.0% | 60,268 | 10.0% |
Tier 1 Capital (to risk weighted assets) | 69,857 | 11.6% | N/A | N/A | 24,107 | 4.0% | 36,161 | 6.0% |
Tier 1 Capital (to average assets) | 69,857 | 9.6% | N/A | N/A | 29,028 | 4.0% | 36,285 | 5.0% |
The ability of the company to pay cash dividends is dependent upon receiving cash in the form of dividends from the bank. The dividends that may be paid by the bank to the company are subject to legal limitations and regulatory capital requirements. The approval of the OCC is required if the total of all dividends declared by a national bank in any calendar year exceeds the total of its net profits for that year combined with its retained net profits for the preceding two years, less any required transfers to surplus. Further, the company cannot pay cash dividends on its common stock during any calendar quarter unless full dividends on the Series T preferred stock for the dividend period ending during the calendar quarter have been declared and the company has not failed to pay a dividend in the full amount of the Series T Preferred Stock with respect to the period in which such dividend payment in respect of its common stock would occur. In addition, the company must currently meet certain requirements of the Federal Reserve before paying dividends.
57
Effect of Inflation and Changing Prices
The effect of relative purchasing power over time due to inflation has not been taken into account in our consolidated financial statements. Rather, our financial statements have been prepared on an historical cost basis in accordance with generally accepted accounting principles.
Unlike most industrial companies, our assets and liabilities are primarily monetary in nature. Therefore, the effect of changes in interest rates will have a more significant impact on our performance than will the effect of changing prices and inflation in general. In addition, interest rates may generally increase as the rate of inflation increases, although not necessarily in the same magnitude. As discussed previously, we seek to manage the relationships between interest sensitive assets and liabilities in order to protect against wide rate fluctuations, including those resulting from inflation.
Off-Balance Sheet Risk
Commitments to extend credit are agreements to lend to a client as long as the client has not violated any material condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require the payment of a fee. At December 31, 2011, unfunded commitments to extend credit were approximately $98.9 million, of which $17.6 million is at fixed rates and $81.3 million is at variable rates. At December 31, 2010, unfunded commitments to extend credit were $86.4 million, of which approximately $9.5 million was at fixed rates and $76.9 million was at variable rates. A significant portion of the unfunded commitments related to consumer equity lines of credit. Based on historical experience, we anticipate that a significant portion of these lines of credit will not be funded. We evaluate each client’s credit worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by us upon extension of credit, is based on our credit evaluation of the borrower. The type of collateral varies but may include accounts receivable, inventory, property, plant and equipment, and commercial and residential real estate.
At December 31, 2011 and 2010, there was a $2.5 million and $2.8 million commitment under letters of credit, respectively. The credit risk and collateral involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to clients. Since most of the letters of credit are expected to expire without being drawn upon, they do not necessarily represent future cash requirements.
Except as disclosed in this document, we are not involved in off-balance sheet contractual relationships, unconsolidated related entities that have off-balance sheet arrangements or transactions that could result in liquidity needs or other commitments that significantly impact earnings.
Market Risk and Interest Rate Sensitivity
Market risk is the risk of loss from adverse changes in market prices and rates, which principally arises from interest rate risk inherent in our lending, investing, deposit gathering, and borrowing activities. Other types of market risks, such as foreign currency exchange rate risk and commodity price risk, do not generally arise in the normal course of our business.
We actively monitor and manage our interest rate risk exposure in order to control the mix and maturities of our assets and liabilities utilizing a process we call asset/liability management. The essential purposes of asset/liability management are to ensure adequate liquidity and to maintain an appropriate balance between interest sensitive assets and liabilities in order to minimize potentially adverse impacts on earnings from changes in market interest rates. Our asset/liability management committee (“ALCO”) monitors and considers methods of managing exposure to interest rate risk. We have both an internal ALCO consisting of senior management that meets at various times during each month and a board ALCO that meets monthly. The ALCOs are responsible for maintaining the level of interest rate sensitivity of our interest sensitive assets and liabilities within board-approved limits.
Our interest rate risk exposure is managed principally by measuring our interest sensitivity “gap,” which is the positive or negative dollar difference between assets and liabilities that are subject to interest rate repricing within a given period of time. Interest rate sensitivity can be managed by repricing assets or liabilities, selling securities
58
available for sale, replacing an asset or liability at maturity, or adjusting the interest rate during the life of an asset or liability. Managing the amount of assets and liabilities repricing in this same time interval helps to hedge the risk and minimize the impact on net interest income of rising or falling interest rates. We generally would benefit from increasing market rates of interest when we have an asset-sensitive gap position and generally would benefit from decreasing market rates of interest when we are liability-sensitive.
The following table sets forth information regarding our rate sensitivity, as of December 31, 2011, at each of the time intervals.
| | | | | | | | | | | |
| | | | | | | | | |
| | | | | | December 31, 2011 | |
(dollars in thousands) | | Within three months | | After three but within twelve months | | After one but within five years | | After five years | | Total | |
Interest-earning assets: | | | | | | | | |
Federal funds sold | | $ | — | | | | — | | | | — | | | | — | | | — | |
Investment securities | | | 5,094 | | | | 13,952 | | | | 48,551 | | | | 33,063 | | | 100,660 | |
Loans | | | 263,379 | | | | 61,904 | | | | 190,105 | | | | 71,672 | | | 587,060 | |
Total earning assets | | | 268,473 | | | | 75,856 | | | | 238,656 | | | | 104,735 | | | 687,720 | |
Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | |
Money market and NOW | | | 267,333 | | | | — | | | | — | | | | — | | | 267,333 | |
Regular savings | | | 4,717 | | | | — | | | | — | | | | — | | | 4,717 | |
Time deposits | | | 71,750 | | | | 106,973 | | | | 43,155 | | | | — | | | 221,878 | |
FHLB advances and related debt | | | 77,700 | | | | — | | | | 30,000 | | | | 15,000 | | | 122,700 | |
Junior subordinated debentures | | | 13,403 | | | | — | | | | — | | | | — | | | 13,403 | |
Total interest-bearing liabilities | | $ | 434,903 | | | | 106,973 | | | | 73,155 | | | | 15,000 | | | 630,031 | |
Period gap | | $ | (166,430 | ) | | | (31,117 | ) | | | 165,501 | | | | 89,735 | |
Cumulative Gap | | | (166,430 | ) | | | (197,547 | ) | | | (32,046 | ) | | | 57,689 | | | | |
Ratio of cumulative gap to total earning assets | | | (24.2 | %) | | | (28.7 | %) | | | (4.7 | %) | | | 8.4 | % | | | |
As measured over the one-year time interval, we were liability sensitive during the year ended December 31, 2011 since we have more liabilities than assets repricing in the next twelve months. However, our gap analysis is not a precise indicator of our interest sensitivity position. The analysis presents only a static view of the timing of maturities and repricing opportunities, without taking into consideration that changes in interest rates do not affect all assets and liabilities equally. For example, rates paid on a substantial portion of core deposits may change contractually within a relatively short time frame, but those rates are viewed by us as significantly less interest-sensitive than market-based rates such as those paid on noncore deposits. We periodically utilize more complex interest rate models than indicated above, and based on those results we believe that our net interest income will be positively impacted by an anticipated rise in interest rates. Our variable rate loans and a majority of our deposits reprice over a 12-month period. Approximately 42% and 50% of our loans were variable rate loans at December 31, 2011 and 2010, respectively. The ratio of cumulative gap to total earning assets after twelve months was (28.7%) because $197.6 million more liabilities will reprice in a twelve month period than assets. Net interest income may be affected by other significant factors in a given interest rate environment, including changes in the volume and mix of interest-earning assets and interest-bearing liabilities.
At December 31, 2011, 86.0% of our interest-bearing liabilities were either variable rate or had a maturity of less than one year. Of the $434.9 million of interest-bearing liabilities set to reprice within three months, 62.6% are transaction, money market or savings accounts which are already at or near their lowest rates and provide little opportunity for benefit should market rates continue to decline or stay constant. However, certificates of deposit that are currently maturing or renewing are repricing at lower rates. We expect to benefit as these deposits reprice, even if market rates increase slightly. At December 31, 2011, we had $197.6 million more liabilities than assets that reprice within the next twelve months. Included in our FHLB advances and related debt are a number of borrowings with callable features as of December 31, 2011. We believe that the optionality on many of these borrowings will not be exercised until interest rates increase significantly. In addition, we believe that the interest rates that we pay on the majority of our interest-bearing transaction accounts would only be impacted by a portion
59
of any change in market rates. This key assumption is utilized in our overall evaluation of our level of interest sensitivity.
Liquidity Risk
Liquidity represents the ability of a company to convert assets into cash or cash equivalents without significant loss, and the ability to raise additional funds by increasing liabilities. Liquidity management involves monitoring our sources and uses of funds in order to meet our day-to-day cash flow requirements while maximizing profits. Liquidity management is made more complicated because different balance sheet components are subject to varying degrees of management control. For example, the timing of maturities of our investment portfolio is fairly predictable and subject to a high degree of control at the time investment decisions are made. However, net deposit inflows and outflows are far less predictable and are not subject to the same degree of control.
At December 31, 2011 and 2010, our liquid assets amounted to $23.0 million and $53.9 million, or 3.0% and 7.3% of total assets, respectively. Our investment securities at December 31, 2011 and 2010 amounted to $108.6 million and $72.9 million, or 14.1% and 9.9% of total assets, respectively. Investment securities traditionally provide a secondary source of liquidity since they can be converted into cash in a timely manner. However, a portion of these securities are pledged against outstanding debt. Therefore, the related debt would need to be repaid prior to the securities being sold in order for these securities to be converted to cash.
Our ability to maintain and expand our deposit base and borrowing capabilities serves as our primary source of liquidity. We plan to meet our future cash needs through the liquidation of temporary investments, the generation of deposits, and from additional borrowings. In addition, we will receive cash upon the maturity and sale of loans and the maturity of investment securities. We maintain three federal funds purchased lines of credit with correspondent banks totaling $30.5 million for which there were no borrowings against the lines at December 31, 2011.
We are also a member of the FHLB of Atlanta, from which applications for borrowings can be made. The FHLB requires that securities, qualifying mortgage loans, and stock of the FHLB owned by the bank be pledged to secure any advances from the FHLB. The unused borrowing capacity currently available from the FHLB at December 31, 2011 was $10.1 million, based on the bank’s $5.9 million investment in FHLB stock, as well as qualifying mortgages available to secure any future borrowings. However, we are able to pledge additional securities to the FHLB in order to increase our available borrowing capacity.
We have $32.8 million of wholesale CDs that mature during 2012 of which we have no plans to renew. We believe that our existing stable base of core deposits, borrowings from the FHLB, and repurchase agreements, will enable us to successfully meet our long-term liquidity needs. However, as short-term liquidity needs arise, we have the ability to sell a portion of our investment securities portfolio to meet those needs.
As a result of the Treasury’s CPP, we received $17.3 million of capital on February 27, 2009 in exchange for 17,299 shares of preferred stock. This additional capital will allow us to remain well-capitalized and provide additional liquidity on our balance sheet.
Contractual Obligations
We utilize a variety of short-term and long-term borrowings to supplement our supply of lendable funds, to assist in meeting deposit withdrawal requirements, and to fund growth of interest-earning assets in excess of traditional deposit growth. Certificates of deposit, structured repurchase agreements, FHLB advances, and junior subordinate debentures serve as our primary sources of such funds.
Obligations under noncancelable operating lease agreements are payable over several years with the longest obligation expiring in 2025. We do not feel that any existing noncancelable operating lease agreements are likely to materially impact the company’s financial condition or results of operations in an adverse way. Contractual obligations relative to these agreements are noted in the table below. Option periods that we have not yet exercised are not included in this analysis as they do not represent contractual obligations until exercised.
60
The following table provides payments due by period for obligations under long-term borrowings and operating lease obligations.
| | |
| | |
| | December 31, 2011 | |
| | Payments Due by Period | |
(dollars in thousands) | | Within One Year | | Over One to Two Years | | Over Two to Three Years | | Over Three to Five Years | | After Five Years | | Total | |
Certificates of deposit | | $ | 178,723 | | | | 35,445 | | | | 7,222 | | | | 488 | | | | — | | | | 221,878 | |
FHLB advances and related debt | | | — | | | | — | | | | 7,500 | | | | 49,500 | | | | 65,700 | | | | 122,700 | |
Junior subordinated debentures | | | — | | | | — | | | | — | | | | — | | | | 13,403 | | | | 13,403 | |
Operating lease obligations | | | 1,740 | | | | 1,759 | | | | 1,774 | | | | 1,469 | | | | 1,263 | | | | 8,005 | |
Total | | $ | 180,463 | | | | 37,204 | | | | 16,496 | | | | 51,457 | | | | 80,366 | | | | 365,986 | |
Accounting, Reporting, and Regulatory Matters
The following is a summary of recent authoritative pronouncements that could impact the accounting, reporting, and/or disclosure of financial information by the Company.
In July 2010, the Receivables topic of the Accounting Standards Codification (“ASC”) was amended by Accounting Standards Update (“ASU”) 2010-20 to require expanded disclosures related to a company’s allowance for credit losses and the credit quality of its financing receivables. The amendments require the allowance disclosures to be provided on a disaggregated basis. The company is required to include these disclosures in its interim and annual financial statements. See Note 3 to the Consolidated Financial Statements.
Disclosures about Troubled Debt Restructurings (“TDRs”) required by ASU 2010-20 were deferred by the Financial Accounting Standards Board (“FASB”) in ASU 2011-01 issued in January 2011. In April 2011 the FASB issued ASU 2011-02 to assist creditors with their determination of when a restructuring is a TDR. The determination is based on whether the restructuring constitutes a concession and whether the debtor is experiencing financial difficulties as both events must be present. Disclosures related to TDRs under ASU 2010-20 have been presented in Note 4 to the Consolidated Financial Statements.
In April 2011, the criteria used to determine effective control of transferred assets in the Transfers and Servicing topic of the ASC was amended by ASU 2011-03. The requirement for the transferor to have the ability to repurchase or redeem the financial assets on substantially the agreed terms and the collateral maintenance implementation guidance related to that criterion were removed from the assessment of effective control. The other criteria to assess effective control were not changed. The amendments are effective for the company beginning January 1, 2012 but are not expected to have a material effect on the financial statements.
ASU 2011-04 was issued in May 2011 to amend the Fair Value Measurement topic of the ASC by clarifying the application of existing fair value measurement and disclosure requirements and by changing particular principles or requirements for measuring fair value or for disclosing information about fair value measurements. The amendments were effective for the company beginning January 1, 2012 but are not expected to have a material effect on the financial statements.
The Comprehensive Income topic of the ASC was amended in June 2011. The amendment eliminates the option to present other comprehensive income as a part of the statement of changes in stockholders’ equity and requires consecutive presentation of the statement of net income and other comprehensive income. The amendments will be applicable to the company on January 1, 2012 and will be applied retrospectively. In December 2011, the topic was further amended to defer the effective date of presenting reclassification adjustments from other comprehensive income to net income on the face of the financial statements. Companies should continue to report reclassifications out of accumulated other comprehensive income consistent with the presentation requirements in effect prior to the amendments while the FASB redeliberates future requirements.
61
Other accounting standards that have been issued or proposed by the FASB or other standards-setting bodies are not expected to have a significant impact on the company’s financial position, results of operations and cash flows.
Item 7A. Quantitative and Qualitative Disclosures about Market Risk
See Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations – Market Risk and Interest Rate Sensitivity and – Liquidity Risk.
62
Item 8. Financial Statements and Supplementary Data
Report of Independent Registered Public Accounting Firm
To the Board of Directors
Southern First Bancshares, Inc. and Subsidiary
Greenville, South Carolina
We have audited the accompanying consolidated balance sheets of Southern First Bancshares, Inc. and Subsidiary as of December 31, 2011 and 2010, and the related consolidated statements of income, shareholders’ equity and comprehensive income (loss), and cash flows for each of the three years in the period ended December 31, 2011. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Southern First Bancshares, Inc. and Subsidiary as of December 31, 2011 and 2010, and the results of their operations and their cash flows for the years then ended, in conformity with U.S. generally accepted accounting principles.
/s/ Elliott Davis, LLC
Greenville, South Carolina
March 8, 2012
63
SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
| | | | |
| | |
| | December 31, | |
(dollars in thousands, except share data) | | 2011 | | 2010 | |
ASSETS | | | | | | | | |
Cash and cash equivalents: | | | | | | | | |
Cash and due from banks | | $ | 7,417 | | | | 4,119 | |
Interest-bearing deposits with banks | | | 15,588 | | | | 14,176 | |
Federal funds sold | | | — | | | | 35,555 | |
Total cash and cash equivalents | | | 23,005 | | | | 53,850 | |
Investment securities: | | | | | | | | |
Investment securities available for sale | | | 100,660 | | | | 63,783 | |
Other investments, at cost | | | 7,924 | | | | 9,070 | |
Total investment securities | | | 108,584 | | | | 72,853 | |
Loans | | | 598,634 | | | | 572,392 | |
Less allowance for loan losses | | | (8,925 | ) | | | (8,386 | ) |
Loans, net | | | 589,709 | | | | 564,006 | |
Bank owned life insurance | | | 18,093 | | | | 14,528 | |
Property and equipment, net | | | 17,342 | | | | 15,884 | |
Deferred income taxes | | | 2,951 | | | | 2,994 | |
Other assets | | | 8,061 | | | | 12,375 | |
Total assets | | $ | 767,745 | | | | 736,490 | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | |
Deposits | | $ | 562,912 | | | | 536,296 | |
Federal Home Loan Bank advances and repurchase agreements | | | 122,700 | | | | 122,700 | |
Junior subordinated debentures | | | 13,403 | | | | 13,403 | |
Other liabilities | | | 6,191 | | | | 4,875 | |
Total liabilities | | | 705,206 | | | | 677,274 | |
Shareholders’ equity: | | | | | | | | |
Preferred stock, par value $.01 per share, 10,000,000 shares authorized, 17,299 shares issued and outstanding (1) | | | 16,596 | | | | 16,317 | |
Common stock, par value $.01 per share, 10,000,000 shares authorized, 3,820,830 and 3,457,877 shares issued and outstanding at December 31, 2011 and 2010, respectively | | | 38 | | | | 35 | |
Nonvested restricted stock | | | (16 | ) | | | — | |
Additional paid-in capital (1) | | | 39,546 | | | | 36,729 | |
Accumulated other comprehensive income (loss) | | | 1,041 | | | | (707 | ) |
Retained earnings (1) | | | 5,334 | | | | 6,842 | |
Total shareholders’ equity | | | 62,539 | | | | 59,216 | |
Total liabilities and shareholders’ equity | | $ | 767,745 | | | | 736,490 | |
(1)
See Note 1 to the financial statements for information related to a correction of an error.
See notes to consolidated financial statements that are an integral part of these consolidated statements. Paid in capital, retained earnings and common shares outstanding have been adjusted to reflect the 10 percent stock dividends in 2012 and 2011.
64
SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME
| | | | | | |
| | |
| | For the years ended December 31, | |
(dollars in thousands, except per share data) | | 2011 | | 2010 | | 2009 | |
Interest income | | | | | | | | | | | | |
Loans | | $ | 32,892 | | | | 32,587 | | | | 31,722 | |
Investment securities | | | 2,144 | | | | 2,883 | | | | 4,424 | |
Federal funds sold | | | 106 | | | | 59 | | | | 31 | |
Total interest income | | | 35,142 | | | | 35,529 | | | | 36,177 | |
Interest expense | | | | | | | | | | | | |
Deposits | | | 6,993 | | | | 9,424 | | | | 9,996 | |
Borrowings | | | 4,861 | | | | 5,893 | | | | 6,899 | |
Total interest expense | | | 11,854 | | | | 15,317 | | | | 16,895 | |
Net interest income | | | 23,288 | | | | 20,212 | | | | 19,282 | |
Provision for loan losses | | | 5,270 | | | | 5,610 | | | | 4,310 | |
Net interest income after provision for loan losses | | | 18,018 | | | | 14,602 | | | | 14,972 | |
Noninterest income | | | | | | | | | | | | |
Loan fee income | | | 877 | | | | 711 | | | | 431 | |
Service fees on deposit accounts | | | 638 | | | | 583 | | | | 732 | |
Income from bank owned life insurance | | | 565 | | | | 554 | | | | 605 | |
Gain on sale of investment securities | | | 23 | | | | 1,156 | | | | 41 | |
Other than temporary impairment on investment securities | | | (25 | ) | | | (450 | ) | | | — | |
Other income | | | 692 | | | | 491 | | | | 376 | |
Total noninterest income | | | 2,770 | | | | 3,045 | | | | 2,185 | |
Noninterest expenses | | | | | | | | | | | | |
Compensation and benefits | | | 8,933 | | | | 8,245 | | | | 7,840 | |
Occupancy | | | 2,282 | | | | 2,135 | | | | 1,938 | |
Real estate owned activity | | | 940 | | | | 674 | | | | 342 | |
Data processing and related costs | | | 1,869 | | | | 1,624 | | | | 1,451 | |
Insurance | | | 1,437 | | | | 1,533 | | | | 1,433 | |
Marketing | | | 686 | | | | 690 | | | | 659 | |
Professional fees | | | 658 | | | | 659 | | | | 650 | |
Other | | | 1,062 | | | | 1,004 | | | | 1,080 | |
Total noninterest expenses | | | 17,867 | | | | 16,564 | | | | 15,393 | |
Income before income tax expense | | | 2,921 | | | | 1,083 | | | | 1,764 | |
Income tax expense | | | 833 | | | | 193 | | | | 345 | |
Net income | | | 2,088 | | | | 890 | | | | 1,419 | |
Preferred stock dividend | | | 865 | | | | 865 | | | | 730 | |
Discount accretion (1) | | | 279 | | | | 260 | | | | 200 | |
Net income (loss) available to common shareholders (1) | | $ | 944 | | | | (235 | ) | | | 489 | |
Earnings (loss) per common share(1) | | | | | | | | | | | | |
Basic | | $ | 0.25 | | | | (0.06 | ) | | | 0.07 | |
Diluted | | $ | 0.24 | | | | (0.06 | ) | | | 0.07 | |
Weighted average common shares outstanding | | | | | | | | | | | | |
Basic | | | 3,819,073 | | | | 3,798,820 | | | | 3,696,438 | |
Diluted | | | 3,896,743 | | | | 3,798,820 | | | | 3,727,750 | |
(1)
See Note 1 to the financial statements for information related to a correction of an error.
See notes to consolidated financial statements that are an integral part of these consolidated statements. Earnings per share and common shares outstanding have been adjusted to reflect the 10 percent stock dividends in 2012 and 2011.
65